[MIECO] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
25-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 147.96%
YoY- 24.64%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 154,115 123,171 108,845 84,953 79,902 68,131 69,093 14.29%
PBT 4,736 7,579 16,654 14,601 14,296 11,061 14,510 -17.01%
Tax -2,137 -4,973 -4,275 -284 -2,809 -1,862 -430 30.61%
NP 2,599 2,606 12,379 14,317 11,487 9,199 14,080 -24.53%
-
NP to SH 2,599 2,606 12,379 14,317 11,487 9,199 14,080 -24.53%
-
Tax Rate 45.12% 65.62% 25.67% 1.95% 19.65% 16.83% 2.96% -
Total Cost 151,516 120,565 96,466 70,636 68,415 58,932 55,013 18.38%
-
Net Worth 354,218 363,579 357,288 329,584 323,400 308,568 304,716 2.53%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 354,218 363,579 357,288 329,584 323,400 308,568 304,716 2.53%
NOSH 209,596 210,161 210,169 209,926 210,000 209,910 210,149 -0.04%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 1.69% 2.12% 11.37% 16.85% 14.38% 13.50% 20.38% -
ROE 0.73% 0.72% 3.46% 4.34% 3.55% 2.98% 4.62% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 73.53 58.61 51.79 40.47 38.05 32.46 32.88 14.34%
EPS 1.24 1.24 5.89 6.82 5.47 4.38 6.70 -24.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.73 1.70 1.57 1.54 1.47 1.45 2.58%
Adjusted Per Share Value based on latest NOSH - 209,901
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 15.41 12.32 10.88 8.50 7.99 6.81 6.91 14.29%
EPS 0.26 0.26 1.24 1.43 1.15 0.92 1.41 -24.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3542 0.3636 0.3573 0.3296 0.3234 0.3086 0.3047 2.53%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.09 2.16 2.77 1.29 1.18 0.89 1.30 -
P/RPS 1.48 3.69 5.35 3.19 3.10 2.74 3.95 -15.08%
P/EPS 87.90 174.19 47.03 18.91 21.57 20.31 19.40 28.62%
EY 1.14 0.57 2.13 5.29 4.64 4.92 5.15 -22.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 1.25 1.63 0.82 0.77 0.61 0.90 -5.52%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 29/08/05 20/08/04 25/08/03 15/08/02 20/07/01 28/08/00 -
Price 0.99 1.90 2.42 1.79 1.16 1.03 1.29 -
P/RPS 1.35 3.24 4.67 4.42 3.05 3.17 3.92 -16.27%
P/EPS 79.84 153.23 41.09 26.25 21.21 23.50 19.25 26.74%
EY 1.25 0.65 2.43 3.81 4.72 4.25 5.19 -21.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 1.10 1.42 1.14 0.75 0.70 0.89 -6.61%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment